Valuation Artiza Networks, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 29/06/26 pm AEST			5-day change	1st Jan Change
685.00 ^JPY	+2.39%		+7.70%	+20.18%

18/06	Artiza Networks, Inc. authorizes a Buyback Plan.	CI
18/06	Artiza Networks, Inc. announces an Equity Buyback for 160,000 shares, representing 1.82% for ¥100 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,358	10,597	8,610	5,433	5,593	6,014	-	-
Change	-	-14.25%	-18.74%	-36.9%	2.94%	7.54%	-	-
Enterprise Value (EV)	7,759	5,524	3,529	475.9	4,161	6,014	6,014	6,014
Change	-	-28.81%	-36.1%	-86.52%	774.24%	44.55%	0%	0%
P/E	14.5x	9.66x	57.1x	-37.9x	43x	29.3x	19.6x	14.7x
PBR	1.87x	1.39x	1.16x	0.78x	0.85x	-	-	-
PEG	-	0.3x	-0.7x	0x	-0x	0.5x	0.4x	0.4x
Capitalization / Revenue	3.05x	2.33x	2.09x	1.93x	2.09x	2.07x	1.72x	1.58x
EV / Revenue	0x	0x	0x	0x	0x	2.07x	1.72x	1.58x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	17.2x	13.4x	12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	17	20	30	20	20	20	20	20
Rate of return	1.28%	1.75%	3.18%	3.36%	3.14%	2.99%	2.99%	2.99%
EPS ²	91.89	118.3	16.52	-15.69	14.83	22.8	34.2	45.6
Distribution rate	18.5%	16.9%	182%	-127%	135%	87.7%	58.5%	43.9%
Net sales ¹	4,050	4,542	4,113	2,819	2,680	2,900	3,500	3,800
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	835	1,462	398	32	116	350	450	500
Net income ¹	793	1,097	152.4	-143	133	200	300	400
Net Debt	-4,599	-5,073	-5,081	-4,957	-1,432	-	-	-
Reference price ²	1,333.00	1,143.00	943.00	595.00	637.00	669.00	669.00	669.00
Nbr of stocks (in thousands)	9,271	9,271	9,131	9,131	8,780	8,780	-	-
Announcement Date	2/9/21	8/9/22	13/9/23	12/9/24	11/9/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARTIZA NETWORKS, INC.	29.34x	-	-	2.99%	36.33M
CISCO SYSTEMS, INC.	35.13x	7.32x	18.92x	1.46%	448B
ZHONGJI INNOLIGHT CO., LTD.	46.58x	14.51x	36.53x	0.23%	206B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.93x	0.95x	16.67x	1.93%	205B
ARISTA NETWORKS, INC.	46.79x	15.81x	33.1x	-.--%	198B
NOKIA OYJ	45.44x	2.91x	18.83x	1.32%	72.86B
CIENA CORPORATION	92.12x	10.73x	49.53x	-.--%	67.87B
MOTOROLA SOLUTIONS, INC.	30.37x	5.78x	16.91x	1.18%	66.88B
LUMENTUM HOLDINGS INC.	165.4x	21.29x	62.52x	-.--%	63.56B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.95x	2.64x	12.51x	3.22%	44.89B
Average	53.31x	9.11x	29.50x	1.23%	137.33B
Weighted average by Cap.	45.34x	9.03x	26.49x	1.03%